Subscribe

PT Mayora Indah Tbk (MYOR.JK)

IDR1,730.00 +5.00 (+0.29%)
ID JKT Consumer Defensive Packaged Foods
Address Jl. Daan Mogot KM. 18
Jakarta, ID
CEO Andre Sukendra Atmadja
IPO 2000-11-22
ISIN ID1000060007

Explore sections of this company profile

Description

PT Mayora Indah Tbk, alongside its subsidiaries, is dedicated to the worldwide manufacturing and sales of food and beverage products, serving markets across Indonesia, Asia, and beyond. The company's business activities are structured into three distinct divisions: Packaged Food Processing, Packaged Beverages Processing, and Financial Services. Its broad product lineup includes an extensive range of biscuits, featuring well-known brands such as Roma (encompassing Sari Gandum, Marie Susu, various Malkist options like Abon, Coklat, Korean BBQ, and Keju Tabur, as well as Cream Crackers, Sandwich, and Kelapa), Better, Roma Arden, Slai O Lai, and Royal Choice. In the confectionery segment, popular candies like Kopiko (available in Sugar Free, Cappuccino, and Blister forms), Jae Jae, KIS, and Tamarin are offered. The wafer portfolio boasts products from the Beng Beng series (including Maxx and Share It), Astor, and a diverse selection of Roma wafers (such as Wafer Coklat, Zuperrr Keju, Crepes Roll Kelapa Wijen, SuperStar, and Wafello), complemented by Kalpa. Chocolate enthusiasts can enjoy products under the Choki-Choki and Drink Beng Beng brands. The company maintains a significant presence in the coffee market with its Torabika range (featuring varieties like Duo, Moka, Creamy Latte, Cappuccino, Diet, Jahe Susu, Natacinno, Gilus, and 3 in 1), alongside Kopiko Kopi Aren, Toracafe, ToraSusu, and Tora Flavacino. For nutritional needs, health food products are supplied under the Energen brand (offering chocolate, vanilla, ginger, green bean, corn, date, and oatmilk flavors), as well as Prima Cereal. Furthermore, PT Mayora Indah Tbk provides financial services and is actively involved in the processing of coffee powder, instant coffee, and cacao beans. The company was founded in 1977 and is headquartered in Jakarta, Indonesia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR1,730.00 +5.00 (+0.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
-0.14
Float Shares
3.36B
Free Float %
15.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.41% -2.24% -8.16% -24.46% -17.69% -19.95% -25.74% -37.90% -30.48% +13.31% +8,383.23%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,730.00
DCF (Unlevered) 3,638.53 +110.3%
DCF (Levered) 3,029.06 +75.1%
Ratings Trend (MoM) 93% Bullish
Rating 2026-05 Change
Strong Buy 3 -1
Buy 10 0
Hold 1 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.89
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +5.3%
    +7.2% Q1'26: -4.7% (vs Q1'25)
  • EPS growth Packaged Foods: +8.0%
    -4.6% Q1'26: +36.2% (vs Q1'25)
  • FCF margin Packaged Foods: +15.4%
    +6.3% Q1'26: +27.8% (vs Q1'25)
  • EBIT margin Packaged Foods: +7.7%
    +9.6% Q1'26: +13.8% (vs Q1'25)
  • ROIC Packaged Foods: +7.3%
    +14.4% Q1'26: +22.2% (vs Q1'25)
  • Share dilution Packaged Foods: +0.0%
    +0.1% Q1'26: -0.2% (vs Q1'25)
  • Debt / EBITDA Packaged Foods: 0.29×
    2.22× Q1'26: 0.95× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.18) × ERP
WACC = 83% × Ke + 17% × Kd (7.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,542.36 Current price: 1,730.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
9 EPS Ana.
Dec 2027
12 Rev. Ana.
10 EPS Ana.
Dec 2028
8 Rev. Ana.
6 EPS Ana.
Revenue
14.82T
est: 14.91T (-0.6%)
18.35T
est: 17.70T (+3.7%)
20.82T
est: 19.99T (+4.2%)
24.06T
est: 24.21T (-0.6%)
25.03T
est: 25.69T (-2.6%)
24.48T
est: 24.81T (-1.3%)
27.90T
est: 27.46T (+1.6%)
30.67T
est: 31.10T (-1.4%)
31.49T
est: 32.89T (-4.3%)
36.07T
est: 35.95T (+0.3%)
38.68T
est: 38.73T (-0.1%)
41.56T
41.02T – 41.99T
+7.3% YoY
45.08T
43.47T – 48.47T
+8.5% YoY
48.64T
48.64T – 48.64T
+7.9% YoY
EBITDA
2.33T
est: 1.91T (+21.8%)
2.72T
est: 2.27T (+19.8%)
3.00T
est: 2.57T (+16.9%)
3.18T
est: 3.11T (+2.2%)
3.76T
est: 3.30T (+14.0%)
3.64T
est: 3.18T (+14.2%)
2.01T
est: 3.53T (-43.0%)
3.28T
est: 3.99T (-17.8%)
5.21T
est: 3.88T (+34.4%)
5.37T
est: 4.24T (+26.6%)
3.72T
est: 4.57T (-18.5%)
4.90T
4.84T – 4.95T
+7.3% YoY
5.32T
5.13T – 5.72T
+8.5% YoY
5.74T
5.74T – 5.74T
+7.9% YoY
EBIT
1.86T
est: 1.45T (+28.1%)
2.32T
est: 1.73T (+34.2%)
2.46T
est: 1.95T (+26.3%)
2.63T
est: 2.36T (+11.3%)
3.17T
est: 2.50T (+26.7%)
2.83T
est: 2.42T (+17.0%)
1.88T
est: 2.68T (-29.9%)
2.43T
est: 3.03T (-19.8%)
4.30T
est: 3.08T (+39.6%)
4.31T
est: 3.37T (+27.9%)
3.72T
est: 3.63T (+2.7%)
3.89T
3.84T – 3.93T
+7.3% YoY
4.22T
4.07T – 4.54T
+8.5% YoY
4.55T
4.55T – 4.55T
+7.9% YoY
Net Income
1.22T
est: 1.05T (+16.7%)
1.35T
est: 1.33T (+1.6%)
1.59T
est: 1.37T (+16.1%)
1.72T
est: 1.64T (+4.6%)
1.99T
est: 1.78T (+11.8%)
2.06T
est: 2.18T (-5.6%)
1.19T
est: 1.34T (-11.7%)
1.94T
est: 1.62T (+20.2%)
3.19T
est: 3.69T (-13.5%)
3.00T
est: 2.91T (+3.1%)
2.87T
est: 2.79T (+2.5%)
3.29T
3.14T – 3.53T
+17.7% YoY
3.91T
3.37T – 4.47T
+19.0% YoY
4.39T
3.79T – 4.75T
+12.3% YoY
SGA
1.84T
est: 1.87T (-1.6%)
2.02T
est: 2.22T (-9.2%)
1.83T
est: 2.51T (-26.9%)
2.91T
est: 3.04T (-4.1%)
3.88T
est: 3.22T (+20.5%)
3.67T
est: 3.11T (+18.1%)
4.42T
est: 3.44T (+28.5%)
3.64T
est: 3.90T (-6.7%)
3.33T
est: 3.95T (-15.7%)
3.39T
est: 4.32T (-21.5%)
4.77T
est: 4.65T (+2.6%)
4.99T
4.92T – 5.04T
+7.3% YoY
5.41T
5.22T – 5.82T
+8.5% YoY
5.84T
5.84T – 5.84T
+7.9% YoY
EPS
55.00
est: 46.76 (+17.6%)
61.00
est: 59.65 (+2.3%)
71.00
est: 61.43 (+15.6%)
76.76
est: 73.40 (+4.6%)
89.42
est: 79.52 (+12.5%)
92.16
est: 97.61 (-5.6%)
53.07
est: 60.11 (-11.7%)
86.87
est: 71.70 (+21.2%)
142.84
est: 165.16 (-13.5%)
134.19
est: 128.45 (+4.5%)
128.00
est: 123.31 (+3.8%)
147.04
140.24 – 157.73
+19.2% YoY
170.43
150.77 – 199.86
+15.9% YoY
190.16
169.24 – 212.19
+11.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-05-06 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-05-05 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-05-04 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-15 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-14 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-13 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-10 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.02T
OE per share TTM
223.62
Owner's Yield
12.63%
Maintenance CapEx ratio
34.64%
Maint CapEx / Avg PPE
26.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
274.15M
Shares Outstanding
22.13B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andre Sukendra Atmadja President Director male
Hendarta Atmadja Director of Supply Chain & Director male
Hendrik Polisar Finance Director & Director male
Heri Soesanto Head of HRD & Personnel male
Julie Susanto Head of Legal female
Mulyono Nurlimo Marketing Director & Director male
Nurdin Lesmana Head of Manufacturing male
Roman Soentadjaya Head of Finance & Accounting male
Rudy Handoyo Kosasih Head of Information Technology male
Wardhana Atmadja Operations Director & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits